Terraced EX38 3 beds 1 bath

Well Street, Torrington, Devon EX38

South West, England · EX38

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£-18,990

↘ -29%After 5 Years

Change In Property Value

After 5 Years

£41,478

↗ 19%After 5 Years

Return On Investment

34%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,592	£5,676	£5,818	£5,963	£6,142	£29,191
Total Expenses	£9,589	£9,609	£9,634	£9,660	£9,688	£48,181
Profit Before Tax	£-3,997	£-3,933	£-3,816	£-3,696	£-3,546	£-18,990
Profit After Tax	£-3,997	£-3,933	£-3,816	£-3,696	£-3,546	£-18,990
Change In Property Value	£4,300	£4,386	£8,947	£11,632	£12,213	£41,478
Net Return	£303	£453	£5,131	£7,935	£8,667	£22,489
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-5%	-29%
Total Net Return (%)	0%	1%	8%	12%	13%	34%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change